[ATLAN] YoY TTM Result on 31-Aug-2009 [#2]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
28-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
31-Aug-2009 [#2]
Profit Trend
QoQ- -3.78%
YoY- 17.12%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
TTM Result
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Revenue 751,030 743,083 729,081 649,306 369,942 125,984 154,916 30.06%
PBT 79,648 140,548 110,219 73,820 50,093 -129,486 12,841 35.51%
Tax -25,309 -33,724 -12,054 -13,740 -10,319 1,002 -1,355 62.81%
NP 54,339 106,824 98,165 60,080 39,774 -128,484 11,486 29.53%
-
NP to SH 39,480 91,396 78,487 50,490 43,111 -128,484 15,443 16.91%
-
Tax Rate 31.78% 23.99% 10.94% 18.61% 20.60% - 10.55% -
Total Cost 696,691 636,259 630,916 589,226 330,168 254,468 143,430 30.10%
-
Net Worth 390,620 402,763 352,759 203,194 313,702 195,535 329,736 2.86%
Dividend
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Div 80,898 40,317 46,024 30,040 - - 7,672 48.02%
Div Payout % 204.91% 44.11% 58.64% 59.50% - - 49.68% -
Equity
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Net Worth 390,620 402,763 352,759 203,194 313,702 195,535 329,736 2.86%
NOSH 253,650 251,727 251,971 203,194 230,663 193,600 192,828 4.67%
Ratio Analysis
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
NP Margin 7.24% 14.38% 13.46% 9.25% 10.75% -101.98% 7.41% -
ROE 10.11% 22.69% 22.25% 24.85% 13.74% -65.71% 4.68% -
Per Share
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 296.09 295.19 289.35 319.55 160.38 65.07 80.34 24.25%
EPS 15.56 36.31 31.15 24.85 18.69 -66.37 8.01 11.69%
DPS 32.00 16.00 18.27 14.78 0.00 0.00 4.00 41.37%
NAPS 1.54 1.60 1.40 1.00 1.36 1.01 1.71 -1.72%
Adjusted Per Share Value based on latest NOSH - 203,194
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 296.09 292.96 287.44 255.99 145.85 49.67 61.07 30.06%
EPS 15.56 36.03 30.94 19.91 17.00 -50.65 6.09 16.90%
DPS 32.00 15.90 18.14 11.84 0.00 0.00 3.02 48.14%
NAPS 1.54 1.5879 1.3907 0.8011 1.2368 0.7709 1.30 2.86%
Price Multiplier on Financial Quarter End Date
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 31/08/07 30/08/06 -
Price 4.45 3.18 3.18 2.82 2.95 2.98 2.15 -
P/RPS 1.50 1.08 1.10 0.88 1.84 4.58 2.68 -9.21%
P/EPS 28.59 8.76 10.21 11.35 15.78 -4.49 26.85 1.05%
EY 3.50 11.42 9.80 8.81 6.34 -22.27 3.72 -1.00%
DY 7.19 5.03 5.74 5.24 0.00 0.00 1.86 25.25%
P/NAPS 2.89 1.99 2.27 2.82 2.17 2.95 1.26 14.82%
Price Multiplier on Announcement Date
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 08/10/12 13/10/11 27/10/10 28/10/09 30/10/08 31/10/07 30/10/06 -
Price 4.43 3.00 3.19 2.90 2.58 3.22 2.13 -
P/RPS 1.50 1.02 1.10 0.91 1.61 4.95 2.65 -9.04%
P/EPS 28.46 8.26 10.24 11.67 13.80 -4.85 26.60 1.13%
EY 3.51 12.10 9.76 8.57 7.24 -20.61 3.76 -1.13%
DY 7.22 5.33 5.73 5.10 0.00 0.00 1.88 25.11%
P/NAPS 2.88 1.88 2.28 2.90 1.90 3.19 1.25 14.91%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment